Flat PA1 2 beds 1 bath

Arthur Street, Paisley, 2 PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£25,750First Year

Profit From Rental Income

After 5 Years

£7,382

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£18,872

↗ 25%After 5 Years

Return On Investment

102%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,308	£7,454	£7,641	£7,832	£8,027	£38,262
Total Expenses	£5,706	£5,767	£5,829	£5,892	£5,954	£29,148
Profit Before Tax	£1,602	£1,687	£1,812	£1,940	£2,073	£9,114
Profit After Tax	£1,297	£1,367	£1,468	£1,571	£1,680	£7,382
Change In Property Value	£2,250	£2,318	£3,978	£5,013	£5,314	£18,872
Net Return	£3,547	£3,684	£5,446	£6,584	£6,993	£26,254
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	14%	21%	26%	27%	102%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change